Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.27% first-year return on $59,643 initial cash invested.
5.27%
Cash On Cash
8.44%
Cap Rate
1.34
DSCR
$2,274
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$198k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,643
Downpayment
20%
$39,660
Closing costs
1%
$1,983
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,274
Total Expenses
$2,012
Mortgage P&I
46%
$1,042
Property Taxes
6%
$127
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$273
CapEx
4%
$91
Vacancy
3%
$68
Maintenance
4%
$91
Other
11%
$250